Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$245,000
Down Payment	$73,500
Mortgage Amount:	$171,500
Mortgage Payment:	$1,000.83 / month
Estimated Tax:	+ $136.11 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $1,136.94 / month
Total Interest Paid:	$188,798.40 over 30 years
Total Tax Paid:	$49,000.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Sep, 2024	821.77	179.06	171320.94
Oct, 2024	820.91	179.92	171141.02
Nov, 2024	820.05	180.78	170960.24
Dec, 2024	819.18	181.65	170778.60
Jan, 2025	818.31	182.52	170596.08
Feb, 2025	817.44	183.39	170412.69
Mar, 2025	816.56	184.27	170228.42
Apr, 2025	815.68	185.15	170043.27
May, 2025	814.79	186.04	169857.23
Jun, 2025	813.90	186.93	169670.30
Jul, 2025	813.00	187.83	169482.47
Aug, 2025	812.10	188.73	169293.75
Sep, 2025	811.20	189.63	169104.12
Oct, 2025	810.29	190.54	168913.58
Nov, 2025	809.38	191.45	168722.13
Dec, 2025	808.46	192.37	168529.76
Jan, 2026	807.54	193.29	168336.46
Feb, 2026	806.61	194.22	168142.25
Mar, 2026	805.68	195.15	167947.10
Apr, 2026	804.75	196.08	167751.01
May, 2026	803.81	197.02	167553.99
Jun, 2026	802.86	197.97	167356.02
Jul, 2026	801.91	198.92	167157.11
Aug, 2026	800.96	199.87	166957.24
Sep, 2026	800.00	200.83	166756.41
Oct, 2026	799.04	201.79	166554.62
Nov, 2026	798.07	202.76	166351.87
Dec, 2026	797.10	203.73	166148.14
Jan, 2027	796.13	204.70	165943.44
Feb, 2027	795.15	205.68	165737.75
Mar, 2027	794.16	206.67	165531.08
Apr, 2027	793.17	207.66	165323.42
May, 2027	792.17	208.66	165114.77
Jun, 2027	791.17	209.66	164905.11
Jul, 2027	790.17	210.66	164694.45
Aug, 2027	789.16	211.67	164482.78
Sep, 2027	788.15	212.68	164270.10
Oct, 2027	787.13	213.70	164056.40
Nov, 2027	786.10	214.73	163841.67
Dec, 2027	785.07	215.76	163625.92
Jan, 2028	784.04	216.79	163409.13
Feb, 2028	783.00	217.83	163191.30
Mar, 2028	781.96	218.87	162972.43
Apr, 2028	780.91	219.92	162752.51
May, 2028	779.86	220.97	162531.53
Jun, 2028	778.80	222.03	162309.50
Jul, 2028	777.73	223.10	162086.40
Aug, 2028	776.66	224.17	161862.24
Sep, 2028	775.59	225.24	161637.00
Oct, 2028	774.51	226.32	161410.68
Nov, 2028	773.43	227.40	161183.27
Dec, 2028	772.34	228.49	160954.78
Jan, 2029	771.24	229.59	160725.19
Feb, 2029	770.14	230.69	160494.50
Mar, 2029	769.04	231.79	160262.71
Apr, 2029	767.93	232.90	160029.81
May, 2029	766.81	234.02	159795.78
Jun, 2029	765.69	235.14	159560.64
Jul, 2029	764.56	236.27	159324.37
Aug, 2029	763.43	237.40	159086.97
Sep, 2029	762.29	238.54	158848.44
Oct, 2029	761.15	239.68	158608.75
Nov, 2029	760.00	240.83	158367.92
Dec, 2029	758.85	241.98	158125.94
Jan, 2030	757.69	243.14	157882.80
Feb, 2030	756.52	244.31	157638.49
Mar, 2030	755.35	245.48	157393.01
Apr, 2030	754.17	246.66	157146.36
May, 2030	752.99	247.84	156898.52
Jun, 2030	751.81	249.02	156649.49
Jul, 2030	750.61	250.22	156399.28
Aug, 2030	749.41	251.42	156147.86
Sep, 2030	748.21	252.62	155895.24
Oct, 2030	747.00	253.83	155641.41
Nov, 2030	745.78	255.05	155386.36
Dec, 2030	744.56	256.27	155130.09
Jan, 2031	743.33	257.50	154872.59
Feb, 2031	742.10	258.73	154613.86
Mar, 2031	740.86	259.97	154353.88
Apr, 2031	739.61	261.22	154092.67
May, 2031	738.36	262.47	153830.20
Jun, 2031	737.10	263.73	153566.47
Jul, 2031	735.84	264.99	153301.48
Aug, 2031	734.57	266.26	153035.22
Sep, 2031	733.29	267.54	152767.68
Oct, 2031	732.01	268.82	152498.86
Nov, 2031	730.72	270.11	152228.76
Dec, 2031	729.43	271.40	151957.36
Jan, 2032	728.13	272.70	151684.66
Feb, 2032	726.82	274.01	151410.65
Mar, 2032	725.51	275.32	151135.33
Apr, 2032	724.19	276.64	150858.69
May, 2032	722.86	277.97	150580.72
Jun, 2032	721.53	279.30	150301.43
Jul, 2032	720.19	280.64	150020.79
Aug, 2032	718.85	281.98	149738.81
Sep, 2032	717.50	283.33	149455.48
Oct, 2032	716.14	284.69	149170.79
Nov, 2032	714.78	286.05	148884.74
Dec, 2032	713.41	287.42	148597.31
Jan, 2033	712.03	288.80	148308.51
Feb, 2033	710.64	290.19	148018.33
Mar, 2033	709.25	291.58	147726.75
Apr, 2033	707.86	292.97	147433.78
May, 2033	706.45	294.38	147139.40
Jun, 2033	705.04	295.79	146843.61
Jul, 2033	703.63	297.20	146546.41
Aug, 2033	702.20	298.63	146247.78
Sep, 2033	700.77	300.06	145947.72
Oct, 2033	699.33	301.50	145646.22
Nov, 2033	697.89	302.94	145343.28
Dec, 2033	696.44	304.39	145038.89
Jan, 2034	694.98	305.85	144733.04
Feb, 2034	693.51	307.32	144425.72
Mar, 2034	692.04	308.79	144116.93
Apr, 2034	690.56	310.27	143806.66
May, 2034	689.07	311.76	143494.90
Jun, 2034	687.58	313.25	143181.65
Jul, 2034	686.08	314.75	142866.90
Aug, 2034	684.57	316.26	142550.64
Sep, 2034	683.06	317.77	142232.87
Oct, 2034	681.53	319.30	141913.57
Nov, 2034	680.00	320.83	141592.74
Dec, 2034	678.47	322.36	141270.38
Jan, 2035	676.92	323.91	140946.47
Feb, 2035	675.37	325.46	140621.01
Mar, 2035	673.81	327.02	140293.99
Apr, 2035	672.24	328.59	139965.40
May, 2035	670.67	330.16	139635.24
Jun, 2035	669.09	331.74	139303.49
Jul, 2035	667.50	333.33	138970.16
Aug, 2035	665.90	334.93	138635.23
Sep, 2035	664.29	336.54	138298.69
Oct, 2035	662.68	338.15	137960.54
Nov, 2035	661.06	339.77	137620.77
Dec, 2035	659.43	341.40	137279.37
Jan, 2036	657.80	343.03	136936.34
Feb, 2036	656.15	344.68	136591.66
Mar, 2036	654.50	346.33	136245.34
Apr, 2036	652.84	347.99	135897.35
May, 2036	651.17	349.66	135547.69
Jun, 2036	649.50	351.33	135196.36
Jul, 2036	647.82	353.01	134843.35
Aug, 2036	646.12	354.71	134488.64
Sep, 2036	644.42	356.41	134132.24
Oct, 2036	642.72	358.11	133774.13
Nov, 2036	641.00	359.83	133414.30
Dec, 2036	639.28	361.55	133052.74
Jan, 2037	637.54	363.29	132689.46
Feb, 2037	635.80	365.03	132324.43
Mar, 2037	634.05	366.78	131957.66
Apr, 2037	632.30	368.53	131589.12
May, 2037	630.53	370.30	131218.82
Jun, 2037	628.76	372.07	130846.75
Jul, 2037	626.97	373.86	130472.89
Aug, 2037	625.18	375.65	130097.25
Sep, 2037	623.38	377.45	129719.80
Oct, 2037	621.57	379.26	129340.54
Nov, 2037	619.76	381.07	128959.47
Dec, 2037	617.93	382.90	128576.57
Jan, 2038	616.10	384.73	128191.84
Feb, 2038	614.25	386.58	127805.26
Mar, 2038	612.40	388.43	127416.83
Apr, 2038	610.54	390.29	127026.54
May, 2038	608.67	392.16	126634.38
Jun, 2038	606.79	394.04	126240.34
Jul, 2038	604.90	395.93	125844.41
Aug, 2038	603.00	397.83	125446.58
Sep, 2038	601.10	399.73	125046.85
Oct, 2038	599.18	401.65	124645.21
Nov, 2038	597.26	403.57	124241.63
Dec, 2038	595.32	405.51	123836.13
Jan, 2039	593.38	407.45	123428.68
Feb, 2039	591.43	409.40	123019.28
Mar, 2039	589.47	411.36	122607.92
Apr, 2039	587.50	413.33	122194.58
May, 2039	585.52	415.31	121779.27
Jun, 2039	583.53	417.30	121361.96
Jul, 2039	581.53	419.30	120942.66
Aug, 2039	579.52	421.31	120521.35
Sep, 2039	577.50	423.33	120098.01
Oct, 2039	575.47	425.36	119672.65
Nov, 2039	573.43	427.40	119245.26
Dec, 2039	571.38	429.45	118815.81
Jan, 2040	569.33	431.50	118384.30
Feb, 2040	567.26	433.57	117950.73
Mar, 2040	565.18	435.65	117515.08
Apr, 2040	563.09	437.74	117077.35
May, 2040	561.00	439.83	116637.51
Jun, 2040	558.89	441.94	116195.57
Jul, 2040	556.77	444.06	115751.51
Aug, 2040	554.64	446.19	115305.32
Sep, 2040	552.50	448.33	114857.00
Oct, 2040	550.36	450.47	114406.52
Nov, 2040	548.20	452.63	113953.89
Dec, 2040	546.03	454.80	113499.09
Jan, 2041	543.85	456.98	113042.11
Feb, 2041	541.66	459.17	112582.94
Mar, 2041	539.46	461.37	112121.57
Apr, 2041	537.25	463.58	111657.99
May, 2041	535.03	465.80	111192.19
Jun, 2041	532.80	468.03	110724.15
Jul, 2041	530.55	470.28	110253.88
Aug, 2041	528.30	472.53	109781.35
Sep, 2041	526.04	474.79	109306.55
Oct, 2041	523.76	477.07	108829.48
Nov, 2041	521.47	479.36	108350.13
Dec, 2041	519.18	481.65	107868.48
Jan, 2042	516.87	483.96	107384.52
Feb, 2042	514.55	486.28	106898.24
Mar, 2042	512.22	488.61	106409.63
Apr, 2042	509.88	490.95	105918.68
May, 2042	507.53	493.30	105425.37
Jun, 2042	505.16	495.67	104929.71
Jul, 2042	502.79	498.04	104431.67
Aug, 2042	500.40	500.43	103931.24
Sep, 2042	498.00	502.83	103428.41
Oct, 2042	495.59	505.24	102923.18
Nov, 2042	493.17	507.66	102415.52
Dec, 2042	490.74	510.09	101905.43
Jan, 2043	488.30	512.53	101392.90
Feb, 2043	485.84	514.99	100877.91
Mar, 2043	483.37	517.46	100360.45
Apr, 2043	480.89	519.94	99840.51
May, 2043	478.40	522.43	99318.09
Jun, 2043	475.90	524.93	98793.16
Jul, 2043	473.38	527.45	98265.71
Aug, 2043	470.86	529.97	97735.74
Sep, 2043	468.32	532.51	97203.22
Oct, 2043	465.77	535.06	96668.16
Nov, 2043	463.20	537.63	96130.53
Dec, 2043	460.63	540.20	95590.33
Jan, 2044	458.04	542.79	95047.53
Feb, 2044	455.44	545.39	94502.14
Mar, 2044	452.82	548.01	93954.13
Apr, 2044	450.20	550.63	93403.50
May, 2044	447.56	553.27	92850.23
Jun, 2044	444.91	555.92	92294.30
Jul, 2044	442.24	558.59	91735.72
Aug, 2044	439.57	561.26	91174.46
Sep, 2044	436.88	563.95	90610.50
Oct, 2044	434.18	566.65	90043.85
Nov, 2044	431.46	569.37	89474.48
Dec, 2044	428.73	572.10	88902.38
Jan, 2045	425.99	574.84	88327.54
Feb, 2045	423.24	577.59	87749.95
Mar, 2045	420.47	580.36	87169.59
Apr, 2045	417.69	583.14	86586.44
May, 2045	414.89	585.94	86000.51
Jun, 2045	412.09	588.74	85411.76
Jul, 2045	409.26	591.57	84820.20
Aug, 2045	406.43	594.40	84225.80
Sep, 2045	403.58	597.25	83628.55
Oct, 2045	400.72	600.11	83028.44
Nov, 2045	397.84	602.99	82425.45
Dec, 2045	394.96	605.87	81819.58
Jan, 2046	392.05	608.78	81210.80
Feb, 2046	389.14	611.69	80599.11
Mar, 2046	386.20	614.63	79984.48
Apr, 2046	383.26	617.57	79366.91
May, 2046	380.30	620.53	78746.38
Jun, 2046	377.33	623.50	78122.88
Jul, 2046	374.34	626.49	77496.38
Aug, 2046	371.34	629.49	76866.89
Sep, 2046	368.32	632.51	76234.38
Oct, 2046	365.29	635.54	75598.84
Nov, 2046	362.24	638.59	74960.26
Dec, 2046	359.18	641.65	74318.61
Jan, 2047	356.11	644.72	73673.89
Feb, 2047	353.02	647.81	73026.08
Mar, 2047	349.92	650.91	72375.17
Apr, 2047	346.80	654.03	71721.14
May, 2047	343.66	657.17	71063.97
Jun, 2047	340.51	660.32	70403.65
Jul, 2047	337.35	663.48	69740.17
Aug, 2047	334.17	666.66	69073.52
Sep, 2047	330.98	669.85	68403.66
Oct, 2047	327.77	673.06	67730.60
Nov, 2047	324.54	676.29	67054.31
Dec, 2047	321.30	679.53	66374.79
Jan, 2048	318.05	682.78	65692.00
Feb, 2048	314.77	686.06	65005.95
Mar, 2048	311.49	689.34	64316.60
Apr, 2048	308.18	692.65	63623.96
May, 2048	304.86	695.97	62927.99
Jun, 2048	301.53	699.30	62228.69
Jul, 2048	298.18	702.65	61526.04
Aug, 2048	294.81	706.02	60820.02
Sep, 2048	291.43	709.40	60110.62
Oct, 2048	288.03	712.80	59397.82
Nov, 2048	284.61	716.22	58681.61
Dec, 2048	281.18	719.65	57961.96
Jan, 2049	277.73	723.10	57238.86
Feb, 2049	274.27	726.56	56512.30
Mar, 2049	270.79	730.04	55782.26
Apr, 2049	267.29	733.54	55048.72
May, 2049	263.78	737.05	54311.67
Jun, 2049	260.24	740.59	53571.08
Jul, 2049	256.69	744.14	52826.94
Aug, 2049	253.13	747.70	52079.24
Sep, 2049	249.55	751.28	51327.96
Oct, 2049	245.95	754.88	50573.08
Nov, 2049	242.33	758.50	49814.58
Dec, 2049	238.69	762.14	49052.44
Jan, 2050	235.04	765.79	48286.65
Feb, 2050	231.37	769.46	47517.20
Mar, 2050	227.69	773.14	46744.05
Apr, 2050	223.98	776.85	45967.21
May, 2050	220.26	780.57	45186.64
Jun, 2050	216.52	784.31	44402.32
Jul, 2050	212.76	788.07	43614.26
Aug, 2050	208.98	791.85	42822.41
Sep, 2050	205.19	795.64	42026.77
Oct, 2050	201.38	799.45	41227.32
Nov, 2050	197.55	803.28	40424.04
Dec, 2050	193.70	807.13	39616.91
Jan, 2051	189.83	811.00	38805.91
Feb, 2051	185.94	814.89	37991.02
Mar, 2051	182.04	818.79	37172.23
Apr, 2051	178.12	822.71	36349.52
May, 2051	174.17	826.66	35522.86
Jun, 2051	170.21	830.62	34692.25
Jul, 2051	166.23	834.60	33857.65
Aug, 2051	162.23	838.60	33019.06
Sep, 2051	158.22	842.61	32176.44
Oct, 2051	154.18	846.65	31329.79
Nov, 2051	150.12	850.71	30479.08
Dec, 2051	146.05	854.78	29624.30
Jan, 2052	141.95	858.88	28765.42
Feb, 2052	137.83	863.00	27902.42
Mar, 2052	133.70	867.13	27035.29
Apr, 2052	129.54	871.29	26164.01
May, 2052	125.37	875.46	25288.54
Jun, 2052	121.17	879.66	24408.89
Jul, 2052	116.96	883.87	23525.02
Aug, 2052	112.72	888.11	22636.91
Sep, 2052	108.47	892.36	21744.55
Oct, 2052	104.19	896.64	20847.91
Nov, 2052	99.90	900.93	19946.98
Dec, 2052	95.58	905.25	19041.73
Jan, 2053	91.24	909.59	18132.14
Feb, 2053	86.88	913.95	17218.19
Mar, 2053	82.50	918.33	16299.87
Apr, 2053	78.10	922.73	15377.14
May, 2053	73.68	927.15	14449.99
Jun, 2053	69.24	931.59	13518.40
Jul, 2053	64.78	936.05	12582.35
Aug, 2053	60.29	940.54	11641.81
Sep, 2053	55.78	945.05	10696.76
Oct, 2053	51.26	949.57	9747.19
Nov, 2053	46.71	954.12	8793.06
Dec, 2053	42.13	958.70	7834.37
Jan, 2054	37.54	963.29	6871.08
Feb, 2054	32.92	967.91	5903.17
Mar, 2054	28.29	972.54	4930.63
Apr, 2054	23.63	977.20	3953.42
May, 2054	18.94	981.89	2971.54
Jun, 2054	14.24	986.59	1984.94
Jul, 2054	9.51	991.32	993.63
Aug, 2054	4.76	996.07	0